Savings Plan and Future Cost Estimation for Allegheny Wesleyan College

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$37,373
Monthly savings required$296

How much will it cost to send your child to Allegheny Wesleyan College in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $149,493.22 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $295.85 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$14,412.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford Allegheny Wesleyan College in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $295.85 $0.00 $0.00 $295.85
2 $295.85 $295.85 $0.00 $1.67 $593.37
3 $593.37 $295.85 $0.00 $3.36 $892.58
4 $892.58 $295.85 $0.00 $5.05 $1,193.48
5 $1,193.48 $295.85 $0.00 $6.75 $1,496.08
6 $1,496.08 $295.85 $0.00 $8.46 $1,800.39
7 $1,800.39 $295.85 $0.00 $10.18 $2,106.42
8 $2,106.42 $295.85 $0.00 $11.91 $2,414.18
9 $2,414.18 $295.85 $0.00 $13.65 $2,723.68
10 $2,723.68 $295.85 $0.00 $15.40 $3,034.93
11 $3,034.93 $295.85 $0.00 $17.16 $3,347.94
12 $3,347.94 $295.85 $0.00 $18.93 $3,662.72
13 $3,662.72 $295.85 $0.00 $20.71 $3,979.28
14 $3,979.28 $295.85 $0.00 $22.50 $4,297.63
15 $4,297.63 $295.85 $0.00 $24.30 $4,617.78
16 $4,617.78 $295.85 $0.00 $26.11 $4,939.74
17 $4,939.74 $295.85 $0.00 $27.93 $5,263.52
18 $5,263.52 $295.85 $0.00 $29.76 $5,589.13
19 $5,589.13 $295.85 $0.00 $31.60 $5,916.58
20 $5,916.58 $295.85 $0.00 $33.45 $6,245.88
21 $6,245.88 $295.85 $0.00 $35.32 $6,577.05
22 $6,577.05 $295.85 $0.00 $37.19 $6,910.09
23 $6,910.09 $295.85 $0.00 $39.07 $7,245.01
24 $7,245.01 $295.85 $0.00 $40.96 $7,581.82
25 $7,581.82 $295.85 $0.00 $42.87 $7,920.54
26 $7,920.54 $295.85 $0.00 $44.78 $8,261.17
27 $8,261.17 $295.85 $0.00 $46.71 $8,603.73
28 $8,603.73 $295.85 $0.00 $48.65 $8,948.23
29 $8,948.23 $295.85 $0.00 $50.59 $9,294.67
30 $9,294.67 $295.85 $0.00 $52.55 $9,643.07
31 $9,643.07 $295.85 $0.00 $54.52 $9,993.44
32 $9,993.44 $295.85 $0.00 $56.50 $10,345.79
33 $10,345.79 $295.85 $0.00 $58.50 $10,700.14
34 $10,700.14 $295.85 $0.00 $60.50 $11,056.49
35 $11,056.49 $295.85 $0.00 $62.52 $11,414.86
36 $11,414.86 $295.85 $0.00 $64.54 $11,775.25
37 $11,775.25 $295.85 $0.00 $66.58 $12,137.68
38 $12,137.68 $295.85 $0.00 $68.63 $12,502.16
39 $12,502.16 $295.85 $0.00 $70.69 $12,868.70
40 $12,868.70 $295.85 $0.00 $72.76 $13,237.31
41 $13,237.31 $295.85 $0.00 $74.85 $13,608.01
42 $13,608.01 $295.85 $0.00 $76.94 $13,980.80
43 $13,980.80 $295.85 $0.00 $79.05 $14,355.70
44 $14,355.70 $295.85 $0.00 $81.17 $14,732.72
45 $14,732.72 $295.85 $0.00 $83.30 $15,111.87
46 $15,111.87 $295.85 $0.00 $85.44 $15,493.16
47 $15,493.16 $295.85 $0.00 $87.60 $15,876.61
48 $15,876.61 $295.85 $0.00 $89.77 $16,262.23
49 $16,262.23 $295.85 $0.00 $91.95 $16,650.03
50 $16,650.03 $295.85 $0.00 $94.14 $17,040.02
51 $17,040.02 $295.85 $0.00 $96.35 $17,432.22
52 $17,432.22 $295.85 $0.00 $98.56 $17,826.63
53 $17,826.63 $295.85 $0.00 $100.79 $18,223.27
54 $18,223.27 $295.85 $0.00 $103.04 $18,622.16
55 $18,622.16 $295.85 $0.00 $105.29 $19,023.30
56 $19,023.30 $295.85 $0.00 $107.56 $19,426.71
57 $19,426.71 $295.85 $0.00 $109.84 $19,832.40
58 $19,832.40 $295.85 $0.00 $112.14 $20,240.39
59 $20,240.39 $295.85 $0.00 $114.44 $20,650.68
60 $20,650.68 $295.85 $0.00 $116.76 $21,063.29
61 $21,063.29 $295.85 $0.00 $119.09 $21,478.23
62 $21,478.23 $295.85 $0.00 $121.44 $21,895.52
63 $21,895.52 $295.85 $0.00 $123.80 $22,315.17
64 $22,315.17 $295.85 $0.00 $126.17 $22,737.19
65 $22,737.19 $295.85 $0.00 $128.56 $23,161.60
66 $23,161.60 $295.85 $0.00 $130.96 $23,588.41
67 $23,588.41 $295.85 $0.00 $133.37 $24,017.63
68 $24,017.63 $295.85 $0.00 $135.80 $24,449.28
69 $24,449.28 $295.85 $0.00 $138.24 $24,883.37
70 $24,883.37 $295.85 $0.00 $140.69 $25,319.91
71 $25,319.91 $295.85 $0.00 $143.16 $25,758.92
72 $25,758.92 $295.85 $0.00 $145.64 $26,200.41
73 $26,200.41 $295.85 $0.00 $148.14 $26,644.40
74 $26,644.40 $295.85 $0.00 $150.65 $27,090.90
75 $27,090.90 $295.85 $0.00 $153.18 $27,539.93
76 $27,539.93 $295.85 $0.00 $155.71 $27,991.49
77 $27,991.49 $295.85 $0.00 $158.27 $28,445.61
78 $28,445.61 $295.85 $0.00 $160.84 $28,902.30
79 $28,902.30 $295.85 $0.00 $163.42 $29,361.57
80 $29,361.57 $295.85 $0.00 $166.01 $29,823.43
81 $29,823.43 $295.85 $0.00 $168.63 $30,287.91
82 $30,287.91 $295.85 $0.00 $171.25 $30,755.01
83 $30,755.01 $295.85 $0.00 $173.89 $31,224.75
84 $31,224.75 $295.85 $0.00 $176.55 $31,697.15
85 $31,697.15 $295.85 $0.00 $179.22 $32,172.22
86 $32,172.22 $295.85 $0.00 $181.91 $32,649.98
87 $32,649.98 $295.85 $0.00 $184.61 $33,130.44
88 $33,130.44 $295.85 $0.00 $187.32 $33,613.61
89 $33,613.61 $295.85 $0.00 $190.06 $34,099.52
90 $34,099.52 $295.85 $0.00 $192.80 $34,588.17
91 $34,588.17 $295.85 $0.00 $195.57 $35,079.59
92 $35,079.59 $295.85 $0.00 $198.35 $35,573.79
93 $35,573.79 $295.85 $0.00 $201.14 $36,070.78
94 $36,070.78 $295.85 $0.00 $203.95 $36,570.58
95 $36,570.58 $295.85 $0.00 $206.78 $37,073.21
96 $37,073.21 $295.85 $0.00 $209.62 $37,578.68
97 $37,578.68 $295.85 $0.00 $212.48 $38,087.01
98 $38,087.01 $295.85 $0.00 $215.35 $38,598.21
99 $38,598.21 $295.85 $0.00 $218.24 $39,112.30
100 $39,112.30 $295.85 $0.00 $221.15 $39,629.30
101 $39,629.30 $295.85 $0.00 $224.07 $40,149.22
102 $40,149.22 $295.85 $0.00 $227.01 $40,672.08
103 $40,672.08 $295.85 $0.00 $229.97 $41,197.90
104 $41,197.90 $295.85 $0.00 $232.94 $41,726.69
105 $41,726.69 $295.85 $0.00 $235.93 $42,258.47
106 $42,258.47 $295.85 $0.00 $238.94 $42,793.26
107 $42,793.26 $295.85 $0.00 $241.96 $43,331.07
108 $43,331.07 $295.85 $0.00 $245.00 $43,871.92
109 $43,871.92 $295.85 $0.00 $248.06 $44,415.83
110 $44,415.83 $295.85 $0.00 $251.13 $44,962.81
111 $44,962.81 $295.85 $0.00 $254.23 $45,512.89
112 $45,512.89 $295.85 $0.00 $257.34 $46,066.08
113 $46,066.08 $295.85 $0.00 $260.46 $46,622.39
114 $46,622.39 $295.85 $0.00 $263.61 $47,181.85
115 $47,181.85 $295.85 $0.00 $266.77 $47,744.47
116 $47,744.47 $295.85 $0.00 $269.95 $48,310.27
117 $48,310.27 $295.85 $0.00 $273.15 $48,879.27
118 $48,879.27 $295.85 $0.00 $276.37 $49,451.49
119 $49,451.49 $295.85 $0.00 $279.61 $50,026.95
120 $50,026.95 $295.85 $0.00 $282.86 $50,605.66
121 $50,605.66 $295.85 $0.00 $286.13 $51,187.64
122 $51,187.64 $295.85 $0.00 $289.42 $51,772.91
123 $51,772.91 $295.85 $0.00 $292.73 $52,361.49
124 $52,361.49 $295.85 $0.00 $296.06 $52,953.40
125 $52,953.40 $295.85 $0.00 $299.41 $53,548.66
126 $53,548.66 $295.85 $0.00 $302.77 $54,147.28
127 $54,147.28 $295.85 $0.00 $306.16 $54,749.29
128 $54,749.29 $295.85 $0.00 $309.56 $55,354.70
129 $55,354.70 $295.85 $0.00 $312.98 $55,963.53
130 $55,963.53 $295.85 $0.00 $316.43 $56,575.81
131 $56,575.81 $295.85 $0.00 $319.89 $57,191.55
132 $57,191.55 $295.85 $0.00 $323.37 $57,810.77
133 $57,810.77 $295.85 $0.00 $326.87 $58,433.49
134 $58,433.49 $295.85 $0.00 $330.39 $59,059.73
135 $59,059.73 $295.85 $0.00 $333.93 $59,689.51
136 $59,689.51 $295.85 $0.00 $337.49 $60,322.85
137 $60,322.85 $295.85 $0.00 $341.07 $60,959.77
138 $60,959.77 $295.85 $0.00 $344.68 $61,600.30
139 $61,600.30 $295.85 $0.00 $348.30 $62,244.45
140 $62,244.45 $295.85 $0.00 $351.94 $62,892.24
141 $62,892.24 $295.85 $0.00 $355.60 $63,543.69
142 $63,543.69 $295.85 $0.00 $359.29 $64,198.83
143 $64,198.83 $295.85 $0.00 $362.99 $64,857.67
144 $64,857.67 $295.85 $0.00 $366.71 $65,520.23
145 $65,520.23 $295.85 $0.00 $370.46 $66,186.54
146 $66,186.54 $295.85 $0.00 $374.23 $66,856.62
147 $66,856.62 $295.85 $0.00 $378.02 $67,530.49
148 $67,530.49 $295.85 $0.00 $381.83 $68,208.17
149 $68,208.17 $295.85 $0.00 $385.66 $68,889.68
150 $68,889.68 $295.85 $0.00 $389.51 $69,575.04
151 $69,575.04 $295.85 $0.00 $393.39 $70,264.28
152 $70,264.28 $295.85 $0.00 $397.28 $70,957.41
153 $70,957.41 $295.85 $0.00 $401.20 $71,654.46
154 $71,654.46 $295.85 $0.00 $405.14 $72,355.45
155 $72,355.45 $295.85 $0.00 $409.11 $73,060.41
156 $73,060.41 $295.85 $0.00 $413.09 $73,769.35
157 $73,769.35 $295.85 $0.00 $417.10 $74,482.30
158 $74,482.30 $295.85 $0.00 $421.13 $75,199.28
159 $75,199.28 $295.85 $0.00 $425.19 $75,920.32
160 $75,920.32 $295.85 $0.00 $429.26 $76,645.43
161 $76,645.43 $295.85 $0.00 $433.36 $77,374.64
162 $77,374.64 $295.85 $0.00 $437.49 $78,107.98
163 $78,107.98 $295.85 $0.00 $441.63 $78,845.46
164 $78,845.46 $295.85 $0.00 $445.80 $79,587.11
165 $79,587.11 $295.85 $0.00 $450.00 $80,332.96
166 $80,332.96 $295.85 $0.00 $454.21 $81,083.02
167 $81,083.02 $295.85 $0.00 $458.46 $81,837.33
168 $81,837.33 $295.85 $0.00 $462.72 $82,595.90
169 $82,595.90 $295.85 $0.00 $467.01 $83,358.76
170 $83,358.76 $295.85 $0.00 $471.32 $84,125.93
171 $84,125.93 $295.85 $0.00 $475.66 $84,897.44
172 $84,897.44 $295.85 $0.00 $480.02 $85,673.31
173 $85,673.31 $295.85 $0.00 $484.41 $86,453.57
174 $86,453.57 $295.85 $0.00 $488.82 $87,238.24
175 $87,238.24 $295.85 $0.00 $493.26 $88,027.35
176 $88,027.35 $295.85 $0.00 $497.72 $88,820.92
177 $88,820.92 $295.85 $0.00 $502.21 $89,618.98
178 $89,618.98 $295.85 $0.00 $506.72 $90,421.55
179 $90,421.55 $295.85 $0.00 $511.26 $91,228.66
180 $91,228.66 $295.85 $0.00 $515.82 $92,040.33
181 $92,040.33 $295.85 $0.00 $520.41 $92,856.59
182 $92,856.59 $295.85 $0.00 $525.02 $93,677.46
183 $93,677.46 $295.85 $0.00 $529.67 $94,502.98
184 $94,502.98 $295.85 $0.00 $534.33 $95,333.16
185 $95,333.16 $295.85 $0.00 $539.03 $96,168.04
186 $96,168.04 $295.85 $0.00 $543.75 $97,007.64
187 $97,007.64 $295.85 $0.00 $548.50 $97,851.99
188 $97,851.99 $295.85 $0.00 $553.27 $98,701.11
189 $98,701.11 $295.85 $0.00 $558.07 $99,555.03
190 $99,555.03 $295.85 $0.00 $562.90 $100,413.78
191 $100,413.78 $295.85 $0.00 $567.75 $101,277.38
192 $101,277.38 $295.85 $0.00 $572.64 $102,145.87
193 $102,145.87 $295.85 $0.00 $577.55 $103,019.27
194 $103,019.27 $295.85 $0.00 $582.49 $103,897.61
195 $103,897.61 $295.85 $0.00 $587.45 $104,780.91
196 $104,780.91 $295.85 $0.00 $592.45 $105,669.21
197 $105,669.21 $295.85 $0.00 $597.47 $106,562.53
198 $106,562.53 $295.85 $0.00 $602.52 $107,460.90
199 $107,460.90 $295.85 $0.00 $607.60 $108,364.35
200 $108,364.35 $295.85 $0.00 $612.71 $109,272.91
201 $109,272.91 $295.85 $0.00 $617.84 $110,186.60
202 $110,186.60 $295.85 $0.00 $623.01 $111,105.46
203 $111,105.46 $295.85 $0.00 $628.21 $112,029.52
204 $112,029.52 $295.85 $0.00 $633.43 $112,958.80
205 $112,958.80 $295.85 $0.00 $638.69 $113,893.34
206 $113,893.34 $295.85 $0.00 $643.97 $114,833.16
207 $114,833.16 $295.85 $0.00 $649.28 $115,778.29
208 $115,778.29 $295.85 $0.00 $654.63 $116,728.77
209 $116,728.77 $295.85 $0.00 $660.00 $117,684.62
210 $117,684.62 $295.85 $0.00 $665.41 $118,645.88
211 $118,645.88 $295.85 $0.00 $670.84 $119,612.57
212 $119,612.57 $295.85 $0.00 $676.31 $120,584.73
213 $120,584.73 $295.85 $0.00 $681.80 $121,562.38
214 $121,562.38 $295.85 $0.00 $687.33 $122,545.56
215 $122,545.56 $295.85 $0.00 $692.89 $123,534.30
216 $123,534.30 $295.85 $0.00 $698.48 $124,528.63
217 $124,528.63 $295.85 $34,684.20 $704.10 $90,844.38
218 $90,844.38 $295.85 $0.00 $513.65 $91,653.88
219 $91,653.88 $295.85 $0.00 $518.22 $92,467.95
220 $92,467.95 $295.85 $0.00 $522.83 $93,286.63
221 $93,286.63 $295.85 $0.00 $527.46 $94,109.94
222 $94,109.94 $295.85 $0.00 $532.11 $94,937.90
223 $94,937.90 $295.85 $0.00 $536.79 $95,770.54
224 $95,770.54 $295.85 $0.00 $541.50 $96,607.89
225 $96,607.89 $295.85 $0.00 $546.24 $97,449.98
226 $97,449.98 $295.85 $0.00 $551.00 $98,296.83
227 $98,296.83 $295.85 $0.00 $555.78 $99,148.46
228 $99,148.46 $295.85 $0.00 $560.60 $100,004.91
229 $100,004.91 $295.85 $36,418.41 $565.44 $64,447.79
230 $64,447.79 $295.85 $0.00 $364.40 $65,108.04
231 $65,108.04 $295.85 $0.00 $368.13 $65,772.02
232 $65,772.02 $295.85 $0.00 $371.88 $66,439.75
233 $66,439.75 $295.85 $0.00 $375.66 $67,111.26
234 $67,111.26 $295.85 $0.00 $379.46 $67,786.57
235 $67,786.57 $295.85 $0.00 $383.28 $68,465.70
236 $68,465.70 $295.85 $0.00 $387.12 $69,148.67
237 $69,148.67 $295.85 $0.00 $390.98 $69,835.50
238 $69,835.50 $295.85 $0.00 $394.86 $70,526.21
239 $70,526.21 $295.85 $0.00 $398.77 $71,220.83
240 $71,220.83 $295.85 $0.00 $402.69 $71,919.37
241 $71,919.37 $295.85 $38,239.33 $406.64 $34,382.53
242 $34,382.53 $295.85 $0.00 $194.40 $34,872.78
243 $34,872.78 $295.85 $0.00 $197.18 $35,365.81
244 $35,365.81 $295.85 $0.00 $199.96 $35,861.62
245 $35,861.62 $295.85 $0.00 $202.77 $36,360.24
246 $36,360.24 $295.85 $0.00 $205.59 $36,861.68
247 $36,861.68 $295.85 $0.00 $208.42 $37,365.95
248 $37,365.95 $295.85 $0.00 $211.27 $37,873.07
249 $37,873.07 $295.85 $0.00 $214.14 $38,383.06
250 $38,383.06 $295.85 $0.00 $217.02 $38,895.93
251 $38,895.93 $295.85 $0.00 $219.92 $39,411.70
252 $39,411.70 $295.85 $0.00 $222.84 $39,930.39
253 $39,930.39 $0.00 $40,151.29 $225.77 $4.87